Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.77% first-year return on $118k initial cash invested.
-13.77%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$3,496
Rent
-$1,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,496 income − $4,849 expenses = $1,353 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,120
Closing costs
1%
$4,756
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,496
Total Expenses
$4,849
Mortgage P&I
67%
$2,358
Property Taxes
17%
$593
Home Insurance
5%
$170
HOA
1%
$50
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$874